Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GH Handel A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.5% 0.5% 0.4% 1.7% 2.8% 0.9% 6.9% 6.9%   Credit score (0-100)   99 99 100 71 58 87 35 35   Credit rating   AAA AAA AAA A BBB A BBB BBB   Credit limit (kDKK)   3,726.7 4,031.2 4,405.2 35.5 0.0 1,218.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,223 21,380 22,133 24,737 -1,009 2,664 0.0 0.0   EBITDA   9,196 8,428 7,988 19,796 -989 2,664 0.0 0.0   EBIT   2,707 2,390 3,118 19,231 -1,055 2,548 0.0 0.0   Pre-tax profit (PTP)   2,571.7 2,311.7 3,022.2 19,248.2 -1,066.6 2,723.1 0.0 0.0   Net earnings   2,003.6 1,785.6 2,338.2 15,005.1 -907.2 2,213.4 0.0 0.0   Pre-tax profit without non-rec. items   2,572 2,312 3,022 19,248 -1,067 2,723 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   32,397 30,391 29,138 5,323 5,478 5,591 0.0 0.0   Shareholders equity total   29,950 31,735 34,073 19,078 10,171 12,385 11,385 11,385   Interest-bearing liabilities   3,604 4,311 2,440 153 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,171 46,864 46,806 26,544 10,634 12,918 11,385 11,385   Net Debt   59.0 -3,173 -5,897 -19,498 -4,319 -6,092 -11,385 -11,385     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   23,223 21,380 22,133 24,737 -1,009 2,664 0.0 0.0   Gross profit growth   -26.1% -7.9% 3.5% 11.8% 0.0% 0.0% -100.0% 0.0%   Employees   29 27 26 10 0 0 0 0   Employee growth %   -9.4% -6.9% -3.7% -61.5% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,171 46,864 46,806 26,544 10,634 12,918 11,385 11,385   Balance sheet change%   -13.9% 3.7% -0.1% -43.3% -59.9% 21.5% -11.9% 0.0%   Added value   9,196.2 8,428.1 7,987.5 19,796.0 -489.8 2,663.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,601 -8,044 -6,122 -24,380 89 -3 -5,591 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   11.7% 11.2% 14.1% 77.7% 104.5% 95.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.7% 5.4% 6.9% 52.7% -5.6% 23.1% 0.0% 0.0%   ROI %   6.5% 6.3% 8.1% 58.7% -5.7% 23.7% 0.0% 0.0%   ROE %   6.5% 5.8% 7.1% 56.5% -6.2% 19.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   66.3% 67.7% 72.8% 71.9% 95.6% 95.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.6% -37.6% -73.8% -98.5% 436.9% -228.7% 0.0% 0.0%   Gearing %   12.0% 13.6% 7.2% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 4.5% 5.8% 5.7% 41.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 2.0 1.7 38.8 11.1 68.8 0.0 0.0   Current Ratio   1.9 2.0 1.7 38.8 11.1 68.8 0.0 0.0   Cash and cash equivalent   3,545.2 7,484.2 8,336.6 19,651.8 4,318.8 6,091.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   5,776.1 7,307.8 6,592.3 19,783.9 4,693.0 7,220.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   317 312 307 1,980 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   317 312 307 1,980 0 0 0 0   EBIT / employee   93 89 120 1,923 0 0 0 0   Net earnings / employee   69 66 90 1,501 0 0 0 0